BNBCalc.com Investment Analysis Report of 317 Creekside Dr, Frisco, CO 80443, USA

3 bed • 4 bath • 9 guests • $1,494,000

BNB

Calc

Return Metrics

-6.59% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.59%

Cap Rate

4.75%

Return on Investment

11.02%

Annual Revenue

$97,374

AirDNA projects $430/night at 62% occupancy ($97,374).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,195

Annual Expenses

$26,339

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,511

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$811

Management & Platform Fees

$243

Platform Fee (i.e. Airbnb)

$243

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$60,147

Deductible property tax

$16,434

Est. Depreciation Value

$693,843

Profit on this property

$71,035

Your total deduction

$699,389

So, your new taxable income is your previous income minus your total deduction ($150,000 - $699,389)

-$549,389

Your old tax bill

$45,000

Your new tax bill

-$164,817

Estimated tax savings

$209,817

317 Creekside Dr Frisco, Colorado, 80443

3 bed • 4 bath • 9 guests • $1,494,000

Annual Revenue

$97,374

Profit (Cash Flow)

-$23,261

Cap Rate

4.8%

Annual Revenue

$97,374

AirDNA projects $430/night at 62% occupancy ($97,374)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.59% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.59%

Cap Rate

4.75%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$60,147

Deductible property tax

$16,434

Your total deduction

$226,838

Your adjusted annual income

$150,000 - $226,838 = -$76,838

Taxes on -$76,838 (30%)

-$23,051

Your old tax bill

$45,000

Your new tax bill

-$23,051

Estimated tax savings

$68,051

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com